AOI.TO
Africa Oil Corp
Price:  
2.09 
CAD
Volume:  
219,380.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AOI.TO WACC - Weighted Average Cost of Capital

The WACC of Africa Oil Corp (AOI.TO) is 7.6%.

The Cost of Equity of Africa Oil Corp (AOI.TO) is 11.40%.
The Cost of Debt of Africa Oil Corp (AOI.TO) is 5.00%.

Range Selected
Cost of equity 9.10% - 13.70% 11.40%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.4% - 8.7% 7.6%
WACC

AOI.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.15 1.55
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.10% 13.70%
Tax rate 25.90% 26.50%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 6.4% 8.7%
Selected WACC 7.6%